Mister Car Wash, Inc.
Consolidated Statements of Cash Flows
(Amounts in thousands)
Year Ended December 31,
2021 2020 2019
Cash flows from operating activities:
Net (loss) income $ (22,045 ) $ 60,403 $ 920
Adjustments to reconcile net (loss) income to net cash provided by operating
activities:
Depreciation and amortization expense 50,559 45,289 39,468
Stock-based compensation expense 216,579 1,493 2,365
Deferred rent — — 5,884
(Gain) loss on sale of assets (23,188 ) (37,888 ) 1,345
Loss on extinguishment of debt 3,204 1,918 9,169
Amortization of deferred debt issuance costs 1,155 1,139 2,151
Accretion of interest — — 743
Amortization of lease incentive obligation — — (150 )
Non-cash lease expense 36,005 34,280 —
Deferred income tax (27,330 ) 21,640 (4,426 )
Changes in assets and liabilities:
Accounts receivable, net 540 1,031 (467 )
Other receivables (17,956 ) (742 ) 5,201
Inventory, net 540 935 (215 )
Prepaid expenses and other current assets (3,531 ) (58 ) (1,022 )
Accounts payable 1,827 (2,813 ) 5,015
Accrued expenses (6,336 ) 4,844 4,261
Deferred revenue 1,697 (4,297 ) 1,412
Operating lease liability (34,266 ) (30,784 ) —
Other noncurrent assets and liabilities (4,100 ) 5,456 (1,582 )
Net cash provided by operating activities $ 173,354 $ 101,846 $ 70,072
Cash flows from investing activities:
Purchases of property and equipment (125,764 ) (58,744 ) (74,580 )
Acquisition of car wash operations, net of cash acquired (514,003 ) (33,584 ) (82,495 )
Proceeds from sale of property and equipment 95,935 23,589 43,254
Proceeds from sale of Oil Change Express — 55,386 —
Net cash used in investing activities $ (543,832 ) $ (13,353 ) $ (113,821 )
Cash flows from financing activities:
Proceeds from issuance of common stock pursuant to initial public offering 468,750 — —
Proceeds from exercise of stock options 4,972 46 713
Payments for repurchases of common stock (308 ) (372 ) (619 )
Payments of dividends — — (194,728 )
Proceeds from secondary offering for employee tax withholdings 20,859 — —
Tax withholdings paid on behalf of employees for secondary offering (20,859 ) — —
Proceeds from debt borrowings 290,000 45,625 1,085,000
Proceeds from revolving line of credit — 111,681 96,400
Payments on debt borrowings (456,972 ) (8,400 ) (818,667 )
Payments on revolving line of credit — (125,681 ) (110,650 )
Payments of debt extinguishment costs (28 ) — —
Payments of debt issuance costs (4,263 ) — (11,062 )
Principal payments on capital lease obligations — — (116 )
Principal payments on finance lease obligations (495 ) (223 ) —
Principal payments on financing obligations — — (872 )
Payments of issuance costs pursuant to initial public offering (29,194 ) — —
Net cash provided by financing activities $ 272,462 $ 22,676 $ 45,399
51